| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 266.03M | ¥ 252.95M | ¥ 237.65M | ¥ 246.34M | ¥ 273.60M |
| Gross Profit | ¥ 135.26M | ¥ 128.78M | ¥ 119.72M | ¥ 92.52M | ¥ 99.03M |
| Operating Income | ¥ 780.27K | ¥ 7.58M | ¥ 14.88M | ¥ -17.33M | ¥ -7.53M |
| EBITDA | ¥ 15.54M | ¥ 14.25M | ¥ 31.50M | ¥ 15.19M | ¥ 25.01M |
| Net Income | ¥ 3.78M | ¥ 6.55M | ¥ 13.63M | ¥ -19.32M | ¥ -9.08M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 115.60M | ¥ 120.32M | ¥ 88.27M | ¥ 74.40M | ¥ 63.27M |
| Total Assets | ¥ 226.53M | ¥ 235.43M | ¥ 230.33M | ¥ 244.23M | ¥ 295.58M |
| Total Debt | ¥ 4.42M | ¥ 15.89M | ¥ 25.10M | ¥ 33.28M | ¥ 53.45M |
| Net Debt | ¥ -66.16M | ¥ -104.43M | ¥ -63.17M | ¥ -41.13M | ¥ -5.82M |
| Total Liabilities | ¥ 76.97M | ¥ 89.97M | ¥ 90.83M | ¥ 118.21M | ¥ 149.72M |
| Stockholders' Equity | ¥ 149.56M | ¥ 145.47M | ¥ 139.50M | ¥ 126.02M | ¥ 145.85M |
| Cash Flow | |||||
| Free Cash Flow | ¥ 2.21M | ¥ 12.19M | ¥ 1.78M | ¥ 22.15M | ¥ -65.00K |
| Operating Cash Flow | ¥ 19.12M | ¥ 31.15M | ¥ 4.05M | ¥ 24.11M | ¥ 1.60M |
| Investing Cash Flow | ¥ -60.71M | ¥ 11.67M | ¥ 19.35M | ¥ -177.00K | ¥ -50.52M |
| Financing Cash Flow | ¥ -7.06M | ¥ -10.16M | ¥ -9.07M | ¥ -11.28M | ¥ -11.44M |